| Revenue | DKK -412K | -34% |
| EBITDA | DKK -816K | +28% |
| Net profit | DKK 2K | -100% |
| Total assets | DKK 60,3M | -3% |
| Equity | DKK 60,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | -197 | -121 | -1.121 | -28 | -60 | -22 | -219 | -131 | -1.640 | -1.211 | -295 | -622 | -412 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -210 | -167 | -310 | -442 | -512 | -404 |
| EBITDA | -86 | -195 | -121 | -1.121 | -28 | -60 | -22 | -219 | -341 | -1.807 | -1.521 | -737 | -1.134 | -816 |
| Depreciation & amort. | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -73 | -202 | -202 | -139 |
| EBIT | -86 | -196 | -121 | -1.121 | -28 | -60 | -22 | -219 | -341 | -1.807 | -1.593 | -939 | -1.336 | -954 |
| Net financials | 1.040 | 1.538 | 2.783 | 2.743 | 1.961 | 3.534 | 5.699 | 6.882 | 6.175 | 42.191 | -384 | 1.534 | 2.720 | 957 |
| Profit before tax | 954 | 1.342 | 2.662 | 1.622 | 1.932 | 3.473 | 5.677 | 6.664 | 5.834 | 40.384 | -1.978 | 594 | 1.384 | 2 |
| Tax | 26 | -59 | 72 | -16 | 7 | 13 | 60 | -83 | -128 | -0 | 24 | -0 | -0 | -0 |
| Net profit | 927 | 1.401 | 2.590 | 1.638 | 1.925 | 3.460 | 5.617 | 6.747 | 5.962 | 40.384 | -2.002 | 594 | 1.384 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.307 | 7.067 | 9.531 | 10.392 | 10.248 | 11.721 | 22.226 | 26.335 | 28.608 | 65.221 | 68.028 | 67.401 | 62.311 | 60.324 |
| Equity | 5.522 | 6.452 | 8.243 | 9.182 | 8.317 | 10.477 | 14.094 | 20.540 | 26.503 | 64.386 | 62.328 | 60.865 | 60.249 | 60.130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.104 | 1.318 | 849 | 0 | 0 | 1.850 | 1.924 | 0 |
| Short-term debt | 1.785 | 616 | 1.288 | 1.210 | 1.931 | 1.243 | 5.028 | 4.476 | 1.256 | 835 | 5.700 | 4.685 | 137 | 194 |
| Total debt | 1.785 | 616 | 1.288 | 1.210 | 1.931 | 1.243 | 8.132 | 5.794 | 2.105 | 835 | 5.700 | 6.535 | 2.061 | 194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |